Catalent, Inc(NYSE:CTLT)

Catalent, Inc., together with its subsidiaries, provides delivery technologies and development solutions for drugs, biologics, and consumer and animal health products worldwide. It operates through four segments: Softgel and Oral Technologies, Biologics, Oral and Specialty Delivery, and Clinical Sup...
Website: http://www.catalent.com
Founded: 2007
Full Time Employees: 13,900
Sector: Healthcare
Industry: Drug Manufacturers-Specialty & Generic
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenue | 1,023,000,000 | 1,301,000,000 | 1,074,000,000 | 1,024,000,000 | 982,000,000 | 1,055,000,000 | 1,037,000,000 | 1,149,000,000 | 1,022,000,000 | 1,313,000,000 | 1,273,000,000 | 1,217,000,000 | 1,025,000,000 | 1,188,200,000 | 1,053,300,000 | 910,800,000 | 845,700,000 | 947,600,000 | 760,600,000 | 721,400,000 | 664,700,000 | 725,700,000 | 617,500,000 | 623,000,000 | 551,800,000 | 685,300,000 | 627,900,000 | 606,300,000 | 543,900,000 | 616,900,000 | 532,600,000 | 483,700,000 | 442,200,000 | 532,200,000 | 438,000,000 | 454,900,000 | 423,000,000 | 510,100,000 | 446,600,000 | 455,800,000 | 418,300,000 | |
yoy | 4.18% | 23.32% | 3.57% | -10.88% | -3.91% | -19.65% | -18.54% | -5.59% | -0.29% | 10.50% | 20.86% | 33.62% | 21.20% | 25.39% | 38.48% | 26.25% | 27.23% | 30.58% | 23.17% | 15.79% | 20.46% | 5.90% | -1.66% | 2.75% | 1.45% | 11.09% | 17.89% | 25.35% | 23.00% | 15.92% | 21.60% | 6.33% | 4.54% | 4.33% | -1.93% | -0.20% | 1.12% | |||||
qoq | -21.37% | 21.14% | 4.88% | 4.28% | -6.92% | 1.74% | -9.75% | 12.43% | -22.16% | 3.14% | 4.60% | 18.73% | -13.74% | 12.81% | 15.65% | 7.70% | -10.75% | 24.59% | 5.43% | 8.53% | -8.41% | 17.52% | -0.88% | 12.90% | -19.48% | 9.14% | 3.56% | 11.47% | -11.83% | 15.83% | 10.11% | 9.38% | -16.91% | 21.51% | -3.72% | 7.54% | -17.08% | 14.22% | -2.02% | 8.96% | ||
cost of sales | 842,000,000 | 917,000,000 | 845,000,000 | 853,000,000 | 813,000,000 | 840,000,000 | 857,000,000 | 762,000,000 | 764,000,000 | 825,000,000 | 850,000,000 | 812,000,000 | 701,000,000 | 748,900,000 | 687,700,000 | 612,600,000 | 596,800,000 | 613,000,000 | 521,800,000 | 489,200,000 | 487,000,000 | 469,200,000 | 418,800,000 | 421,600,000 | 403,300,000 | 451,900,000 | 436,200,000 | 418,900,000 | 403,800,000 | 401,700,000 | 365,200,000 | 335,800,000 | 318,100,000 | 344,400,000 | 311,800,000 | 302,800,000 | 301,500,000 | 328,400,000 | 294,400,000 | 299,700,000 | 293,000,000 | |
gross margin | 181,000,000 | 384,000,000 | 229,000,000 | 171,000,000 | 169,000,000 | 215,000,000 | 180,000,000 | 387,000,000 | 258,000,000 | 488,000,000 | 423,000,000 | 405,000,000 | 324,000,000 | 439,300,000 | 365,600,000 | 298,200,000 | 248,900,000 | 334,600,000 | 238,800,000 | 232,200,000 | 177,700,000 | 256,500,000 | 198,700,000 | 201,400,000 | 148,500,000 | 233,400,000 | 191,700,000 | 187,400,000 | 140,100,000 | 215,200,000 | 167,400,000 | 147,900,000 | 124,100,000 | 187,800,000 | 126,200,000 | 152,100,000 | 121,500,000 | 181,700,000 | 152,200,000 | 156,100,000 | 125,300,000 | |
yoy | 7.10% | 78.60% | 27.22% | -55.81% | -34.50% | -55.94% | -57.45% | -4.44% | -20.37% | 11.09% | 15.70% | 35.81% | 30.17% | 31.29% | 53.10% | 28.42% | 40.07% | 30.45% | 20.18% | 15.29% | 19.66% | 9.90% | 3.65% | 7.47% | 6.00% | 8.46% | 14.52% | 26.71% | 12.89% | 14.59% | 32.65% | -2.76% | 2.14% | 3.36% | -17.08% | -2.56% | -3.03% | |||||
qoq | -52.86% | 67.69% | 33.92% | 1.18% | -21.40% | 19.44% | -53.49% | 50.00% | -47.13% | 15.37% | 4.44% | 25.00% | -26.25% | 20.16% | 22.60% | 19.81% | -25.61% | 40.12% | 2.84% | 30.67% | -30.72% | 29.09% | -1.34% | 35.62% | -36.38% | 21.75% | 2.29% | 33.76% | -34.90% | 28.55% | 13.18% | 19.18% | -33.92% | 48.81% | -17.03% | 25.19% | -33.13% | 19.38% | -2.50% | 24.58% | ||
gross margin % | 17.69% | 29.52% | 21.32% | 16.70% | 17.21% | 20.38% | 17.36% | 33.68% | 25.24% | 37.17% | 33.23% | 33.28% | 31.61% | 36.97% | 34.71% | 32.74% | 29.43% | 35.31% | 31.40% | 32.19% | 26.73% | 35.35% | 32.18% | 32.33% | 26.91% | 34.06% | 30.53% | 30.91% | 25.76% | 34.88% | 31.43% | 30.58% | 28.06% | 35.29% | 28.81% | 33.44% | 28.72% | 35.62% | 34.08% | 34.25% | 29.95% | |
selling, general, and administrative expenses | 252,000,000 | 266,000,000 | 214,000,000 | 250,000,000 | 205,000,000 | 217,000,000 | 190,000,000 | 226,000,000 | 196,000,000 | 226,000,000 | 207,000,000 | 228,000,000 | 183,000,000 | 184,100,000 | 172,700,000 | 165,500,000 | 164,700,000 | 158,000,000 | 136,100,000 | 141,000,000 | 142,800,000 | 143,400,000 | 129,900,000 | 123,200,000 | 115,500,000 | 124,300,000 | 117,000,000 | |||||||||||||||
gain on sale of subsidiary | -17,000,000 | -250,000 | -1,000,000 | |||||||||||||||||||||||||||||||||||||||
goodwill impairment charges | 689,000,000 | 210,000,000 | ||||||||||||||||||||||||||||||||||||||||
other operating expense | 13,000,000 | 12,000,000 | 32,000,000 | 35,000,000 | 1,000,000 | 124,000,000 | 15,000,000 | 23,000,000 | 2,000,000 | 16,000,000 | 5,000,000 | 16,000,000 | 4,000,000 | |||||||||||||||||||||||||||||
operating income | -67,000,000 | -213,750,000 | -17,000,000 | |||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||
qoq | -68.65% | 1157.35% | ||||||||||||||||||||||||||||||||||||||||
operating margin % | -6.55% | -16.43% | -1.58% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
interest expense | 60,000,000 | 65,000,000 | 65,000,000 | 66,000,000 | 58,000,000 | 56,000,000 | 51,000,000 | 47,000,000 | 32,000,000 | 32,000,000 | 33,000,000 | 32,000,000 | 26,000,000 | 31,900,000 | 26,900,000 | 25,900,000 | 25,300,000 | 20,500,000 | 34,400,000 | 34,900,000 | 36,300,000 | 30,900,000 | 26,400,000 | 25,500,000 | 28,100,000 | 30,000,000 | 29,900,000 | 27,200,000 | 24,300,000 | 22,600,000 | 22,600,000 | 22,800,000 | 22,100,000 | 21,800,000 | 21,700,000 | 22,300,000 | 22,700,000 | 22,600,000 | 23,000,000 | 23,900,000 | 35,500,000 | |
other income | -10,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 13,000,000 | -5,000,000 | -4,000,000 | -23,000,000 | 25,000,000 | 3,000,000 | 2,000,000 | 14,000,000 | 9,000,000 | -2,100,000 | 24,600,000 | -8,300,000 | 1,400,000 | |||||||||||||||||||||||||
income before income taxes | -117,000,000 | -266,250,000 | -86,000,000 | |||||||||||||||||||||||||||||||||||||||
income tax benefit | 12,000,000 | 15,000,000 | 15,000,000 | 24,000,000 | 10,000,000 | -15,000,000 | ||||||||||||||||||||||||||||||||||||
net income | -129,000,000 | 23,000,000 | -101,000,000 | -206,000,000 | -759,000,000 | -110,000,000 | -227,000,000 | 81,000,000 | 188,000,000 | 141,000,000 | 97,000,000 | 93,000,000 | 182,400,000 | 231,800,000 | 88,400,000 | 82,400,000 | 154,200,000 | 20,900,000 | 45,500,000 | 71,100,000 | 31,700,000 | 82,700,000 | 19,000,000 | 3,800,000 | 61,800,000 | 26,000,000 | 17,400,000 | 4,600,000 | 61,900,000 | 9,800,000 | 30,600,000 | |||||||||||
yoy | -83.00% | -120.91% | -55.51% | -354.32% | NaN% | -158.51% | -260.99% | -16.49% | NaN% | 3.07% | -39.17% | 9.73% | 12.86% | 18.29% | 1009.09% | 94.29% | 116.88% | -34.07% | -14.03% | 66.84% | 33.82% | -26.92% | -17.39% | -0.16% | 165.31% | -43.14% | ||||||||||||||||
qoq | -660.87% | -122.77% | -50.97% | -72.86% | 590.00% | -51.54% | -380.25% | NaN% | NaN% | 33.33% | 45.36% | 4.30% | -49.01% | -21.31% | 162.22% | 7.28% | -46.56% | 637.80% | -54.07% | 124.29% | 335.26% | -93.85% | 137.69% | 49.43% | 278.26% | -92.57% | 531.63% | -67.97% | ||||||||||||||
net income margin % | -12.61% | 1.77% | -9.40% | -20.12% | -77.29% | -10.43% | -21.89% | 7.05% | NaN% | 14.32% | 11.08% | 7.97% | 9.07% | 15.35% | 22.01% | 9.71% | 9.74% | 16.27% | 2.75% | 6.31% | 0% | 9.80% | 5.13% | 0% | 0% | 12.07% | 3.03% | 0% | 0.70% | 10.02% | 4.88% | 3.60% | 1.04% | 11.63% | 2.24% | 6.73% | 0% | 0% | 0% | 0% | 0% | |
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||
goodwill impairment (adjustments) charges | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||
operating earnings | -112,000,000 | -726,000,000 | -126,000,000 | -235,000,000 | 138,000,000 | 60,000,000 | 246,000,000 | 211,000,000 | 161,000,000 | 138,000,000 | 251,300,000 | 368,600,000 | 126,600,000 | 81,500,000 | 170,200,000 | 100,800,000 | 89,000,000 | 34,400,000 | 109,500,000 | 65,800,000 | 78,200,000 | 20,400,000 | 97,300,000 | 73,100,000 | 68,800,000 | 31,900,000 | 96,900,000 | 64,600,000 | 47,900,000 | 24,800,000 | 31,800,000 | 31,500,000 | 58,600,000 | |||||||||
earnings before income taxes | -182,000,000 | -797,000,000 | -177,000,000 | -282,000,000 | 114,000,000 | 3,000,000 | 211,000,000 | 176,000,000 | 115,000,000 | 103,000,000 | 221,500,000 | 317,100,000 | 109,000,000 | |||||||||||||||||||||||||||||
income tax (benefit) expense | -38,000,000 | -67,000,000 | -55,000,000 | |||||||||||||||||||||||||||||||||||||||
less: net earnings attributable to preferred shareholders | -1,000,000 | -4,000,000 | -9,000,000 | -13,500,000 | -14,700,000 | -11,800,000 | -13,600,000 | -19,900,000 | -9,100,000 | -11,200,000 | ||||||||||||||||||||||||||||||||
net earnings attributable to common shareholders | -110,000,000 | -227,000,000 | 81,000,000 | 187,000,000 | 141,000,000 | 93,000,000 | 84,000,000 | 168,900,000 | 217,100,000 | 76,600,000 | 134,300,000 | 11,800,000 | 34,300,000 | |||||||||||||||||||||||||||||
income tax expense | 33,000,000 | 3,000,000 | 23,000,000 | 35,000,000 | 18,000,000 | 39,100,000 | 85,300,000 | 20,600,000 | 24,800,000 | 8,800,000 | 13,000,000 | 8,700,000 | 10,900,000 | 2,300,000 | 6,700,000 | 13,700,000 | 49,900,000 | 4,600,000 | 8,700,000 | |||||||||||||||||||||||
impairment charges and (gain) loss on sale of assets | 1,925,000 | 5,300,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||
restructuring and other costs | 2,350,000 | 3,000,000 | ||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of subsidiary | 2,000,000 | -184,000,000 | ||||||||||||||||||||||||||||||||||||||||
restructuring and other | 5,500,000 | 900,000 | 3,000,000 | 1,300,000 | 500,000 | 700,000 | 1,200,000 | 3,100,000 | 100,000 | 9,700,000 | 7,500,000 | 1,400,000 | 100,000 | 1,200,000 | 3,500,000 | 100,000 | 3,300,000 | 1,100,000 | 5,600,000 | 1,800,000 | 600,000 | 1,000,000 | 4,700,000 | 5,200,000 | 2,100,000 | 1,400,000 | ||||||||||||||||
impairment charges and (gain)/loss on sale of assets | 1,800,000 | 525,000 | 600,000 | 1,700,000 | -200,000 | 675,000 | -100,000 | -100,000 | 2,900,000 | 4,300,000 | 200,000 | 4,200,000 | 7,500,000 | 1,800,000 | 500,000 | 1,900,000 | -300,000 | -100,000 | 1,200,000 | 900,000 | 300,000 | 3,500,000 | ||||||||||||||||||||
other (income)/expense | -11,200,000 | 9,300,000 | 36,700,000 | -4,400,000 | 4,900,000 | 975,000 | -3,200,000 | 5,100,000 | 7,300,000 | -1,800,000 | -2,100,000 | -8,500,000 | -4,200,000 | -3,500,000 | 600,000 | 3,900,000 | 800,000 | -3,600,000 | 41,300,000 | |||||||||||||||||||||||
earnings/(loss) before income taxes | 67,400,000 | |||||||||||||||||||||||||||||||||||||||||
net earnings/(loss) attributable to common shareholders | 68,800,000 | -8,000,000 | ||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||
net earnings/ | 0.42 | 100,000 | 49,000,000 | -14,400,000 | -21,900,000 | 0.1 | 0.08 | 0.25 | 8,900,000 | 153,400,000 | 30,800,000 | 46,000,000 | -19,900,000 | |||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||
earnings from operations before income taxes | 20,350,000 | 29,700,000 | 58,500,000 | |||||||||||||||||||||||||||||||||||||||
earnings/(loss) from operations before income taxes | -6,800,000 | |||||||||||||||||||||||||||||||||||||||||
income tax expense/ | -6,900,000 | 1,000,000 | -1,900,000 | 9,500,000 | 200,000 | 15,400,000 | 4,200,000 | 9,200,000 | 4,900,000 | -90,800,000 | 11,200,000 | -4,100,000 | -14,000,000 | |||||||||||||||||||||||||||||
net earnings/ | 0.42 | 100,000 | 49,000,000 | -14,400,000 | -21,900,000 | 0.1 | 0.08 | 0.25 | 8,900,000 | 153,400,000 | 30,800,000 | 46,000,000 | -19,900,000 | |||||||||||||||||||||||||||||
less: series a preferred stock dividend | -8,100,000 | |||||||||||||||||||||||||||||||||||||||||
earnings/(loss) per share: | ||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations before income taxes | 20,125,000 | 42,600,000 | 51,300,000 | 26,900,000 | 4,800,000 | 77,300,000 | 14,000,000 | 39,800,000 | ||||||||||||||||||||||||||||||||||
other income/(income) | 5,700,000 | 7,450,000 | 10,500,000 | 13,600,000 | 5,700,000 | |||||||||||||||||||||||||||||||||||||
earnings/(loss) from operations, before income taxes | -13,400,000 | |||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations, before income taxes | 15,650,000 | 32,700,000 | 28,000,000 | 1,900,000 | 16,600,000 | 34,700,000 | ||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses | 114,300,000 | 107,000,000 | 107,300,000 | 100,900,000 | 96,200,000 | 98,200,000 | 89,700,000 | 93,200,000 | 93,000,000 | 82,200,000 | 86,900,000 | 80,900,000 | 88,100,000 | 81,400,000 | ||||||||||||||||||||||||||||
less: net (loss) attributable to noncontrolling interest, net of tax | -100,000 | |||||||||||||||||||||||||||||||||||||||||
net earnings attributable to catalent | 61,800,000 | 26,000,000 | 17,400,000 | 4,600,000 | 61,900,000 | 9,800,000 | 30,700,000 | |||||||||||||||||||||||||||||||||||
earnings per share attributable to catalent: | ||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||
amounts attributable to catalent: | ||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations | 4,600,000 | 61,900,000 | 9,800,000 | 30,600,000 | ||||||||||||||||||||||||||||||||||||||
net earnings/(loss) from discontinued operations, net of tax | -100,000 | -200,000 | 400,000 | |||||||||||||||||||||||||||||||||||||||
earnings from continuing operations less net (loss) attributable to noncontrolling interest | 4,600,000 | 12,400,000 | 9,800,000 | 30,700,000 | ||||||||||||||||||||||||||||||||||||||
earnings per share attributable to catalent: | ||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||
earnings per share attributable to catalent: | ||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||
earnings/(loss) from continuing operations | 0.1 | 0.08 | 0.25 | 8,900,000 | 153,500,000 | 30,800,000 | 46,200,000 | -20,300,000 | ||||||||||||||||||||||||||||||||||
net earnings/ | 0.42 | 100,000 | 49,000,000 | -14,400,000 | -21,900,000 | 0.1 | 0.08 | 0.25 | 8,900,000 | 153,400,000 | 30,800,000 | 46,000,000 | -19,900,000 | |||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||
operating earnings/ | 37,100,000 | 89,200,000 | 65,800,000 | 62,400,000 | 42,500,000 | |||||||||||||||||||||||||||||||||||||
earnings/(loss) from continuing operations before income taxes | 13,800,000 | 62,700,000 | 42,000,000 | 42,100,000 | -34,300,000 | |||||||||||||||||||||||||||||||||||||
less: net earnings/(loss) attributable to noncontrolling interest, net of tax | -200,000 | -300,000 | -700,000 | -500,000 | -400,000 | |||||||||||||||||||||||||||||||||||||
net earnings/(loss) attributable to catalent | 9,100,000 | 153,700,000 | 31,500,000 | 46,500,000 | -19,500,000 | |||||||||||||||||||||||||||||||||||||
earnings/(loss) from continuing operations less net earnings attributable to noncontrolling interest | 9,100,000 | 14,575,000 | 31,500,000 | 46,700,000 | ||||||||||||||||||||||||||||||||||||||
earnings per share attributable to catalent: | ||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||
earnings/(loss) from continuing operations less net income attributable to noncontrolling interest | -19,900,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 335,000,000 | 289,000,000 | 162,000,000 | 229,000,000 | 209,000,000 | 280,000,000 | 252,000,000 | 442,000,000 | 281,000,000 | 449,000,000 | 786,000,000 | 849,000,000 | 1,969,000,000 | 896,000,000 | 988,100,000 | 833,100,000 | 1,007,000,000 | 953,200,000 | 608,400,000 | 188,900,000 | 243,400,000 | 345,400,000 | 227,900,000 | 207,900,000 | 266,100,000 | 410,200,000 | 391,500,000 | 329,500,000 | 601,400,000 | 288,300,000 | 241,200,000 | 255,800,000 | 132,100,000 | 131,600,000 | 133,900,000 | 115,500,000 | 151,400,000 | 151,300,000 | 116,100,000 | 84,100,000 | 63,200,000 | 74,400,000 |
trade receivables, net of allowance | 760,000,000 | 921,000,000 | 875,000,000 | 843,000,000 | 830,000,000 | 1,002,000,000 | 1,049,000,000 | 916,000,000 | 989,000,000 | 1,051,000,000 | 932,000,000 | 871,000,000 | 831,000,000 | 1,012,000,000 | ||||||||||||||||||||||||||||
inventories | 553,000,000 | 574,000,000 | 742,000,000 | 775,000,000 | 796,000,000 | 777,000,000 | 744,000,000 | 818,000,000 | 732,000,000 | 702,000,000 | 676,000,000 | 688,000,000 | 622,000,000 | 563,000,000 | 527,900,000 | 461,300,000 | 384,300,000 | 323,800,000 | 297,200,000 | 249,600,000 | 250,700,000 | 257,200,000 | 247,000,000 | 235,200,000 | 235,800,000 | 209,100,000 | 223,600,000 | 212,700,000 | 194,000,000 | 184,900,000 | 193,900,000 | 169,800,000 | 177,500,000 | 154,800,000 | 167,700,000 | 159,300,000 | 150,900,000 | 132,900,000 | 142,200,000 | 144,300,000 | 142,400,000 | 134,800,000 |
prepaid expenses and other current assets | 859,000,000 | 813,000,000 | ||||||||||||||||||||||||||||||||||||||||
total current assets | 2,507,000,000 | 2,597,000,000 | 2,523,000,000 | 2,570,000,000 | 2,614,000,000 | 2,692,000,000 | 2,738,000,000 | 2,918,000,000 | 2,698,000,000 | 2,916,000,000 | 3,025,000,000 | 2,974,000,000 | 3,931,000,000 | 2,918,000,000 | 2,774,500,000 | 2,518,900,000 | 2,356,100,000 | 2,293,000,000 | 1,746,100,000 | 1,300,500,000 | 1,266,800,000 | 1,395,800,000 | 1,143,700,000 | 1,071,500,000 | 1,083,400,000 | 1,240,300,000 | 1,214,400,000 | 1,075,500,000 | 1,330,100,000 | 1,059,800,000 | 928,400,000 | 882,600,000 | 768,900,000 | 790,200,000 | 727,500,000 | 679,500,000 | 691,200,000 | 737,500,000 | 653,100,000 | 637,500,000 | 619,100,000 | 687,500,000 |
property, plant, and equipment, net of accumulated depreciation of 1,983 and 1,915, respectively | 3,671,000,000 | |||||||||||||||||||||||||||||||||||||||||
other assets: | ||||||||||||||||||||||||||||||||||||||||||
goodwill | 2,366,000,000 | 2,333,000,000 | 2,339,000,000 | 2,351,000,000 | 2,316,000,000 | 3,039,000,000 | 3,023,000,000 | 3,215,000,000 | 2,929,000,000 | 3,006,000,000 | 3,012,000,000 | 3,026,000,000 | 2,531,000,000 | 2,519,000,000 | 2,515,000,000 | 2,461,500,000 | 2,490,400,000 | 2,470,600,000 | 2,449,300,000 | 2,207,800,000 | 2,195,900,000 | 2,220,900,000 | 1,409,300,000 | 1,421,400,000 | 1,435,000,000 | 1,397,200,000 | 1,438,600,000 | 1,408,300,000 | 1,069,600,000 | 1,044,100,000 | 1,030,600,000 | 1,008,500,000 | 1,045,400,000 | 996,500,000 | 1,020,300,000 | 1,027,200,000 | 1,038,100,000 | 1,061,500,000 | 1,039,900,000 | 1,082,400,000 | 1,057,900,000 | 1,097,100,000 |
other intangibles | 811,000,000 | 841,000,000 | 875,000,000 | 911,000,000 | 942,000,000 | 980,000,000 | 1,012,000,000 | 1,045,000,000 | 1,017,000,000 | 1,060,000,000 | 1,097,000,000 | 1,132,000,000 | 793,000,000 | 817,000,000 | 834,800,000 | 855,300,000 | 870,300,000 | 888,700,000 | 907,300,000 | 885,900,000 | 902,900,000 | 930,800,000 | 554,400,000 | 581,000,000 | 611,900,000 | 544,900,000 | 572,200,000 | 582,000,000 | 269,200,000 | 273,100,000 | 282,600,000 | 283,900,000 | 306,100,000 | 294,000,000 | 316,300,000 | 332,700,000 | 348,100,000 | 368,700,000 | 373,600,000 | 392,700,000 | 360,900,000 | 357,600,000 |
deferred income taxes | 32,000,000 | 7,000,000 | 66,000,000 | 55,000,000 | 100,000,000 | 55,000,000 | 42,000,000 | 55,000,000 | 45,000,000 | 49,000,000 | 68,000,000 | 65,000,000 | 70,000,000 | 66,000,000 | 44,100,000 | 44,600,000 | 57,100,000 | 49,400,000 | 45,100,000 | 35,100,000 | 34,100,000 | 38,600,000 | 30,100,000 | 31,700,000 | 33,800,000 | 32,900,000 | 26,900,000 | 34,300,000 | 62,600,000 | 53,900,000 | 53,000,000 | 51,200,000 | 59,600,000 | 37,500,000 | 65,800,000 | 66,100,000 | 67,500,000 | 64,100,000 | 32,000,000 | 30,900,000 | 24,400,000 | 26,300,000 |
other long-term assets | 321,000,000 | 332,000,000 | 341,000,000 | 324,000,000 | 328,000,000 | 329,000,000 | 344,000,000 | 335,000,000 | 349,000,000 | 349,000,000 | 300,000,000 | 279,000,000 | 277,000,000 | 268,000,000 | 241,900,000 | 188,000,000 | ||||||||||||||||||||||||||
total assets | 9,708,000,000 | 9,753,000,000 | 9,879,000,000 | 9,988,000,000 | 10,023,000,000 | 10,777,000,000 | 10,830,000,000 | 11,147,000,000 | 10,205,000,000 | 10,507,000,000 | 10,322,000,000 | 10,203,000,000 | 10,183,000,000 | 9,112,000,000 | 8,769,100,000 | 8,198,100,000 | 7,984,200,000 | 7,776,500,000 | 7,079,600,000 | 6,195,300,000 | 6,119,500,000 | 6,184,000,000 | 4,493,100,000 | 4,441,600,000 | 4,499,800,000 | 4,531,100,000 | 4,554,100,000 | 4,387,100,000 | 3,784,800,000 | 3,454,300,000 | 3,285,200,000 | 3,154,300,000 | 3,128,100,000 | 3,091,100,000 | 3,057,700,000 | 3,035,200,000 | 3,056,400,000 | 3,145,400,000 | 2,974,100,000 | 3,038,100,000 | 2,951,300,000 | 3,090,200,000 |
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||
current portion of long-term obligations and other short-term borrowings | 48,000,000 | 48,000,000 | 47,000,000 | 46,000,000 | 624,000,000 | 536,000,000 | 588,000,000 | 632,000,000 | 106,000,000 | 31,000,000 | 29,000,000 | 29,000,000 | 79,000,000 | 75,000,000 | 73,600,000 | 72,000,000 | 73,400,000 | 72,900,000 | 271,800,000 | 72,400,000 | 74,300,000 | 76,500,000 | 70,300,000 | 69,900,000 | 73,400,000 | 71,900,000 | 70,600,000 | 69,900,000 | 23,900,000 | 24,600,000 | 23,700,000 | 23,100,000 | 99,300,000 | 27,700,000 | 25,900,000 | 24,400,000 | 24,000,000 | 23,800,000 | 24,800,000 | 28,800,000 | 36,400,000 | 25,200,000 |
accounts payable | 375,000,000 | 361,000,000 | 377,000,000 | 407,000,000 | 367,000,000 | 424,000,000 | 394,000,000 | 367,000,000 | 379,000,000 | 421,000,000 | 401,000,000 | 363,000,000 | 363,000,000 | 385,000,000 | 365,700,000 | 356,900,000 | 329,400,000 | 321,000,000 | 276,200,000 | 243,400,000 | 214,000,000 | 255,800,000 | 202,300,000 | 184,400,000 | 180,100,000 | 192,100,000 | 182,900,000 | 164,300,000 | 166,800,000 | 163,200,000 | 137,600,000 | 127,600,000 | 145,700,000 | 143,700,000 | 135,100,000 | 128,500,000 | 127,400,000 | 128,200,000 | 120,900,000 | 118,400,000 | 116,700,000 | 148,100,000 |
other accrued liabilities | 575,000,000 | 622,000,000 | 583,000,000 | 583,000,000 | 543,000,000 | 570,000,000 | 505,000,000 | 527,000,000 | 458,000,000 | 620,000,000 | 616,000,000 | 653,000,000 | 654,000,000 | 736,000,000 | 699,900,000 | 595,100,000 | 516,900,000 | 499,300,000 | 369,100,000 | 342,300,000 | 327,500,000 | 338,400,000 | 252,800,000 | 260,000,000 | 274,000,000 | 312,900,000 | 304,000,000 | 249,800,000 | 266,400,000 | 281,200,000 | 228,800,000 | 184,100,000 | 203,600,000 | 219,800,000 | 210,500,000 | 187,300,000 | 201,500,000 | 247,000,000 | 219,700,000 | 199,300,000 | 224,500,000 | 279,700,000 |
total current liabilities | 998,000,000 | 1,031,000,000 | 1,007,000,000 | 1,036,000,000 | 1,534,000,000 | 1,530,000,000 | 1,487,000,000 | 1,526,000,000 | 943,000,000 | 1,072,000,000 | 1,046,000,000 | 1,045,000,000 | 1,096,000,000 | 1,196,000,000 | 1,139,200,000 | 1,024,000,000 | 919,700,000 | 893,200,000 | 917,100,000 | 658,100,000 | 615,800,000 | 670,700,000 | 525,400,000 | 514,300,000 | 527,500,000 | 576,900,000 | 557,500,000 | 484,000,000 | 457,100,000 | 469,000,000 | 390,100,000 | 334,800,000 | 448,600,000 | 391,200,000 | 371,500,000 | 340,200,000 | 352,900,000 | 399,000,000 | 365,400,000 | 346,500,000 | 377,600,000 | 453,000,000 |
long-term obligations, less current portion | 4,886,000,000 | 4,857,000,000 | 4,933,000,000 | 4,959,000,000 | 4,322,000,000 | 4,313,000,000 | 4,261,000,000 | 4,221,000,000 | 4,098,000,000 | 4,171,000,000 | 4,157,000,000 | 4,191,000,000 | 4,225,000,000 | 3,166,000,000 | 3,149,600,000 | 2,983,800,000 | 2,985,300,000 | 2,945,100,000 | 2,926,900,000 | 2,824,600,000 | 2,858,700,000 | 2,882,800,000 | 2,116,300,000 | 2,130,000,000 | 2,205,700,000 | 2,649,400,000 | 2,706,500,000 | 2,672,500,000 | 2,082,900,000 | 2,055,100,000 | 2,025,300,000 | 2,001,300,000 | 1,838,000,000 | 1,832,800,000 | 1,844,900,000 | 1,848,300,000 | 1,859,900,000 | 1,864,100,000 | 1,857,000,000 | 1,905,400,000 | 1,780,300,000 | 2,685,400,000 |
pension liability | 96,000,000 | 95,000,000 | 97,000,000 | 101,000,000 | 99,000,000 | 100,000,000 | 104,000,000 | 103,000,000 | 98,000,000 | 103,000,000 | 122,000,000 | 127,000,000 | 133,000,000 | 137,000,000 | 140,000,000 | 141,900,000 | 135,500,000 | 135,200,000 | 137,600,000 | 138,400,000 | 139,600,000 | 143,600,000 | 128,500,000 | 129,600,000 | 132,100,000 | 131,600,000 | 128,000,000 | 127,300,000 | 129,300,000 | 129,500,000 | 141,500,000 | 141,000,000 | 149,800,000 | 151,000,000 | 138,500,000 | 138,900,000 | 141,800,000 | 143,700,000 | 133,900,000 | 143,400,000 | 148,100,000 | 154,700,000 |
other long-term liabilities | 164,000,000 | 161,000,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities | 6,166,000,000 | 6,149,000,000 | 6,268,000,000 | 6,301,000,000 | 6,182,000,000 | 6,166,000,000 | 6,127,000,000 | 6,235,000,000 | 5,505,000,000 | 5,712,000,000 | 5,690,000,000 | 5,722,000,000 | 5,803,000,000 | 4,838,000,000 | 4,696,900,000 | 4,383,600,000 | 4,305,500,000 | 4,271,100,000 | 4,285,300,000 | 3,872,600,000 | 3,863,600,000 | 3,895,800,000 | ||||||||||||||||||||
commitment and contingencies | ||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 1,700,000 | 1,700,000 | 1,600,000 | 1,600,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | ||||||||||||||||||||
preferred stock, 0.01 par value... | ||||||||||||||||||||||||||||||||||||||||||
additional paid in capital | 4,800,000,000 | 4,787,000,000 | 4,769,000,000 | 4,742,000,000 | 4,724,000,000 | 4,701,000,000 | 4,697,000,000 | 4,686,000,000 | 4,674,000,000 | 4,649,000,000 | 4,630,000,000 | 4,615,000,000 | 4,234,000,000 | 4,205,000,000 | 4,185,700,000 | 4,160,800,000 | 3,901,400,000 | 3,818,700,000 | 3,261,000,000 | 2,759,200,000 | 2,755,200,000 | 2,757,400,000 | 2,739,200,000 | 2,735,100,000 | 2,733,600,000 | 2,283,300,000 | 2,277,500,000 | 2,272,900,000 | 2,268,400,000 | 1,992,000,000 | 1,990,100,000 | 1,987,800,000 | 1,983,300,000 | 1,976,500,000 | 1,973,900,000 | 1,972,900,000 | 1,970,400,000 | 1,973,700,000 | 1,974,200,000 | 1,981,100,000 | 1,979,000,000 | 1,031,400,000 |
accumulated deficit | -910,000,000 | -150,300,000 | -377,400,000 | -460,900,000 | -535,200,000 | -681,200,000 | -694,000,000 | -731,400,000 | -723,400,000 | -790,700,000 | -822,400,000 | -871,400,000 | -872,100,000 | -954,800,000 | -973,800,000 | -951,900,000 | -955,700,000 | -1,022,300,000 | -1,048,300,000 | -1,065,700,000 | -1,036,100,000 | -1,117,300,000 | -1,127,100,000 | -1,157,800,000 | -1,166,900,000 | -1,320,600,000 | -1,352,100,000 | -1,398,600,000 | -1,379,100,000 | |||||||||||||
accumulated other comprehensive loss | -350,000,000 | -404,000,000 | -356,000,000 | -354,000,000 | -388,000,000 | -354,000,000 | -368,000,000 | -395,000,000 | -514,000,000 | -394,000,000 | -350,000,000 | -345,000,000 | -329,000,000 | -317,000,000 | -323,900,000 | -329,600,000 | -370,000,000 | |||||||||||||||||||||||||
total shareholders’ equity | 3,542,000,000 | 3,604,000,000 | 4,611,000,000 | 4,795,000,000 | 3,915,000,000 | 2,898,800,000 | 1,681,600,000 | 1,086,700,000 | 723,500,000 | 635,900,000 | ||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 9,708,000,000 | 9,753,000,000 | 10,777,000,000 | 4,531,100,000 | ||||||||||||||||||||||||||||||||||||||
property, plant, and equipment | 3,643,000,000 | 3,682,000,000 | 3,127,000,000 | 2,524,000,000 | 2,358,800,000 | 2,129,800,000 | 2,035,500,000 | 1,900,800,000 | 1,769,500,000 | 1,618,100,000 | 1,561,100,000 | 1,536,700,000 | 1,301,500,000 | 1,285,800,000 | 1,288,200,000 | 1,270,600,000 | 1,271,400,000 | 1,256,200,000 | 1,025,000,000 | 995,900,000 | 968,900,000 | 905,000,000 | 926,500,000 | 905,800,000 | 906,300,000 | 902,000,000 | 884,300,000 | 885,200,000 | 847,300,000 | 865,100,000 | 853,300,000 | 873,000,000 | ||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -781,000,000 | -804,000,000 | -703,000,000 | -497,000,000 | ||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | 744,000,000 | 723,000,000 | 779,000,000 | 633,000,000 | 693,000,000 | 714,000,000 | 632,000,000 | 625,000,000 | 537,000,000 | 500,000,000 | 459,000,000 | 376,000,000 | 348,900,000 | 453,000,000 | 263,900,000 | 177,900,000 | 141,800,000 | 181,000,000 | 124,800,000 | 76,800,000 | 85,300,000 | 77,100,000 | 78,200,000 | 65,200,000 | 92,500,000 | 105,400,000 | 124,200,000 | 97,800,000 | 90,700,000 | 90,700,000 | 83,000,000 | 89,000,000 | 82,200,000 | 72,700,000 | 80,700,000 | 80,900,000 | 63,200,000 | 72,700,000 | 81,300,000 | 74,600,000 | ||
property, plant, and equipment, net of accumulated depreciation of 1,842 and 1,596, respectively | 3,735,000,000 | |||||||||||||||||||||||||||||||||||||||||
other liabilities | 167,000,000 | 155,000,000 | 159,000,000 | 147,000,000 | 156,000,000 | 164,000,000 | 152,000,000 | 164,000,000 | 154,000,000 | 170,000,000 | 178,000,000 | 175,000,000 | 167,800,000 | 167,400,000 | 181,400,000 | 203,600,000 | 208,100,000 | 175,400,000 | 179,000,000 | 124,300,000 | 69,500,000 | 54,600,000 | 54,000,000 | 54,000,000 | 62,300,000 | 57,100,000 | 46,400,000 | 45,500,000 | 42,600,000 | 40,300,000 | 39,500,000 | 38,800,000 | 39,600,000 | 41,100,000 | 41,100,000 | 42,500,000 | 39,600,000 | 42,100,000 | 40,400,000 | 61,200,000 | ||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 3,611,000,000 | 3,687,000,000 | 3,841,000,000 | 4,703,000,000 | 4,912,000,000 | 4,700,000,000 | 4,632,000,000 | 4,481,000,000 | 4,021,000,000 | 3,713,200,000 | 3,455,500,000 | 3,072,100,000 | 2,187,700,000 | 1,716,100,000 | 1,649,300,000 | 1,529,400,000 | 1,068,400,000 | 1,005,500,000 | 1,038,800,000 | 642,700,000 | 588,000,000 | 614,500,000 | 602,900,000 | 607,400,000 | ||||||||||||||||||
total liabilities and shareholders' equity | 9,879,000,000 | 9,988,000,000 | 10,023,000,000 | 10,830,000,000 | 11,147,000,000 | 10,205,000,000 | 4,499,800,000 | 4,554,100,000 | 4,387,100,000 | 3,784,800,000 | 3,285,200,000 | 3,154,300,000 | 3,128,100,000 | |||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,756 and 1,596, respectively | 3,777,000,000 | |||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,647 and 1,596, respectively | 3,723,000,000 | |||||||||||||||||||||||||||||||||||||||||
marketable securities | 28,000,000 | 64,000,000 | 89,000,000 | 94,000,000 | 66,000,000 | 50,000,000 | 71,000,000 | 74,700,000 | ||||||||||||||||||||||||||||||||||
redeemable preferred stock, 0.01 par value... | 359,000,000 | 359,000,000 | 359,000,000 | 359,000,000 | 606,600,000 | 606,600,000 | 606,600,000 | 606,600,000 | 606,600,000 | 606,600,000 | ||||||||||||||||||||||||||||||||
retained earnings | 262,000,000 | 372,000,000 | 619,000,000 | 538,000,000 | 538,000,000 | 350,000,000 | 209,000,000 | 114,000,000 | ||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,540 and 1,347, respectively | 3,671,000,000 | |||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,465 and 1,347, respectively | 3,579,000,000 | |||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,358 and 1,347, respectively | 3,167,000,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable preferred stock, and shareholders’ equity | 10,507,000,000 | 9,112,000,000 | 7,776,500,000 | 6,184,000,000 | ||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,308 and 1,179, respectively | 2,820,000,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable preferred stock, and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable preferred stock, and shareholders' equity | 10,322,000,000 | 10,203,000,000 | 10,183,000,000 | 8,769,100,000 | 8,198,100,000 | 7,984,200,000 | 7,079,600,000 | 6,195,300,000 | 6,119,500,000 | |||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,255 and 1,179, respectively | 2,727,000,000 | |||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, net of accumulated depreciation of 1,215 and 1,179, respectively | 2,581,000,000 | |||||||||||||||||||||||||||||||||||||||||
accumulated earnings | 25,000,000 | |||||||||||||||||||||||||||||||||||||||||
trade receivables | 834,900,000 | 771,500,000 | 700,900,000 | 838,100,000 | 698,700,000 | 681,000,000 | 647,900,000 | 716,400,000 | 583,500,000 | 551,300,000 | 503,300,000 | 555,800,000 | 506,800,000 | 427,900,000 | 410,500,000 | 488,800,000 | 402,600,000 | 366,300,000 | 376,300,000 | 414,800,000 | 343,700,000 | 332,000,000 | 308,200,000 | 372,400,000 | 331,600,000 | 336,400,000 | 332,200,000 | 403,700,000 | ||||||||||||||
other | 174,800,000 | 174,000,000 | 162,300,000 | 147,900,000 | 158,700,000 | 61,200,000 | 54,100,000 | 50,200,000 | 47,500,000 | 45,200,000 | 30,600,000 | 30,800,000 | 28,300,000 | 27,500,000 | 21,700,000 | 23,100,000 | 21,600,000 | 67,100,000 | 21,500,000 | 27,700,000 | 27,200,000 | 28,400,000 | 28,200,000 | 29,500,000 | 35,700,000 | 48,700,000 | ||||||||||||||||
shareholders’ equity/ | ||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income/ | -386,300,000 | -393,600,000 | -350,600,000 | -376,000,000 | -353,900,000 | -329,300,000 | -351,200,000 | -334,200,000 | -325,800,000 | -255,600,000 | -294,900,000 | -279,000,000 | -314,100,000 | -326,300,000 | -352,700,000 | -304,300,000 | -305,700,000 | -254,900,000 | -239,600,000 | -216,600,000 | -174,000,000 | -186,600,000 | -136,900,000 | -77,800,000 | -24,200,000 | |||||||||||||||||
liabilities and shareholder’s deficit | ||||||||||||||||||||||||||||||||||||||||||
common stock 0.01 par value... | 1,500,000 | 1,500,000 | 1,400,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 1,200,000 | 700,000 | ||||||||||||||||||||||
preferred stock 0.01 par value... | ||||||||||||||||||||||||||||||||||||||||||
total shareholder's equity | 1,620,700,000 | 1,563,000,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholder’s equity | 4,493,100,000 | 4,441,600,000 | ||||||||||||||||||||||||||||||||||||||||
shareholders' equity/ | ||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable noncontrolling interest, and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interest and shareholders’ equity | 3,454,300,000 | 3,091,100,000 | ||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 5,800,000 | 5,800,000 | 4,500,000 | 3,900,000 | 4,300,000 | 4,500,000 | ||||||||||||||||||||||||||||||||||||
total catalent shareholders’ equity | 635,900,000 | |||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | -900,000 | -800,000 | -600,000 | |||||||||||||||||||||||||||||||||||||||
liabilities, redeemable noncontrolling interest, and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interest and shareholders' equity | 3,057,700,000 | 3,035,200,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable noncontrolling interest, and shareholders' equity/ | ||||||||||||||||||||||||||||||||||||||||||
total catalent shareholders' equity/ | 597,200,000 | 468,200,000 | 493,300,000 | 503,800,000 | -371,200,000 | |||||||||||||||||||||||||||||||||||||
total shareholders' equity/ | 597,200,000 | 468,200,000 | 492,400,000 | 503,000,000 | ||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interest and shareholders' equity/ | 3,056,400,000 | 2,974,100,000 | 3,038,100,000 | 2,951,300,000 | ||||||||||||||||||||||||||||||||||||||
liabilities, redeemable noncontrolling interest, and shareholders’ equity/ | ||||||||||||||||||||||||||||||||||||||||||
total catalent shareholders’ equity/ | 634,000,000 | |||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity/ | 634,000,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interest and shareholders’ equity/ | 3,145,400,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable noncontrolling interest and shareholders' deficit | ||||||||||||||||||||||||||||||||||||||||||
total shareholders' deficit | -371,800,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable noncontrolling interest and shareholders' deficit | 3,090,200,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2020-12-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||
net income | -129,000,000 | 23,000,000 | -101,000,000 | -206,000,000 | -759,000,000 | -110,000,000 | -227,000,000 | 188,000,000 | 141,000,000 | 97,000,000 | 93,000,000 | 182,400,000 | 170,800,000 | 82,400,000 | 66,500,000 | 45,600,000 | 71,100,000 | 82,700,000 | 3,800,000 | 26,000,000 | 17,400,000 | 4,600,000 | 9,800,000 | ||||||||||||||||
adjustments to reconcile net income to net cash from operations: | |||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 113,000,000 | 130,000,000 | 126,000,000 | 121,000,000 | 112,000,000 | 114,000,000 | 106,000,000 | 103,000,000 | 99,000,000 | 100,000,000 | 99,000,000 | 98,000,000 | 81,000,000 | 73,000,000 | 140,100,000 | 69,100,000 | 187,300,000 | 122,500,000 | 60,600,000 | 54,700,000 | 66,400,000 | 54,600,000 | 52,900,000 | 52,600,000 | 51,700,000 | 46,800,000 | 39,000,000 | 38,700,000 | 36,500,000 | 35,500,000 | 35,800,000 | 35,100,000 | 34,800,000 | 35,200,000 | 35,500,000 | 36,200,000 | 34,400,000 | 35,200,000 | 35,000,000 |
goodwill impairment charges | 0 | 0 | -2,000,000 | 689,000,000 | 0 | ||||||||||||||||||||||||||||||||||
non-cash foreign currency transaction (gain) loss | -10,000,000 | -3,000,000 | 9,000,000 | -12,000,000 | |||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 3,000,000 | 4,000,000 | 4,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | |||||||||||||||||||||||||||||
impairments charges and loss/gain on sale of assets | 4,000,000 | 15,000,000 | -1,000,000 | 5,000,000 | 1,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||
gain on sale of subsidiary | -17,000,000 | 0 | 0 | -1,000,000 | |||||||||||||||||||||||||||||||||||
stock-based compensation | 17,000,000 | 16,000,000 | 17,000,000 | 16,000,000 | 19,000,000 | 0 | 6,000,000 | 10,000,000 | 19,000,000 | 12,000,000 | 10,000,000 | 11,000,000 | 21,000,000 | 12,500,000 | 30,100,000 | 6,600,000 | 7,500,000 | 10,000,000 | |||||||||||||||||||||
benefit from deferred income taxes | -5,000,000 | 3,000,000 | 17,000,000 | -44,000,000 | 17,000,000 | -4,000,000 | 1,000,000 | 12,000,000 | |||||||||||||||||||||||||||||||
benefit from bad debts and inventory | 39,000,000 | -5,000,000 | 43,000,000 | 34,000,000 | 10,000,000 | 44,000,000 | 32,000,000 | 39,000,000 | 28,000,000 | 3,000,000 | 5,000,000 | -1,000,000 | 10,000,000 | 1,000,000 | 18,400,000 | 7,900,000 | 11,400,000 | 9,400,000 | 4,100,000 | 1,900,000 | 5,500,000 | 2,300,000 | 2,800,000 | 2,000,000 | 1,400,000 | -1,400,000 | 4,900,000 | 5,400,000 | 2,300,000 | 1,300,000 | 2,000,000 | 5,000,000 | 1,100,000 | 6,200,000 | 900,000 | 3,200,000 | 2,300,000 | 5,500,000 | 1,700,000 |
change in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||
decrease in trade receivables | 173,000,000 | -35,000,000 | 5,000,000 | 160,000,000 | -130,000,000 | 117,000,000 | 31,000,000 | -54,000,000 | 185,000,000 | 87,600,000 | 143,700,000 | 4,300,000 | |||||||||||||||||||||||||||
increase in inventories | -10,000,000 | -15,000,000 | -15,000,000 | -31,000,000 | -57,000,000 | 45,000,000 | -95,000,000 | -85,000,000 | -35,000,000 | 55,000,000 | -85,000,000 | -63,000,000 | -20,000,000 | -140,300,000 | |||||||||||||||||||||||||
decrease in accounts payable | -10,000,000 | -18,000,000 | 33,000,000 | -73,000,000 | -52,000,000 | -13,300,000 | |||||||||||||||||||||||||||||||||
other assets/accrued liabilities, net—current and non-current | -107,000,000 | -33,000,000 | 78,000,000 | -163,000,000 | -64,000,000 | -26,000,000 | -155,000,000 | -79,000,000 | -49,000,000 | -165,000,000 | -68,800,000 | -93,400,000 | -48,400,000 | -49,300,000 | -52,700,000 | ||||||||||||||||||||||||
net cash from operating activities | 61,000,000 | 214,000,000 | 12,000,000 | 112,000,000 | -70,000,000 | 196,000,000 | -64,000,000 | 214,000,000 | -92,000,000 | 69,000,000 | 138,000,000 | 69,000,000 | 163,000,000 | 134,300,000 | 223,700,000 | 149,700,000 | 267,600,000 | 145,900,000 | 25,200,000 | 87,900,000 | 75,300,000 | 43,300,000 | 41,200,000 | 103,300,000 | 95,200,000 | 92,300,000 | 83,700,000 | ||||||||||||
capital expenditures | 18,000,000 | 0 | -8,000,000 | 0 | 21,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -88,800,000 | -48,000,000 | -43,000,000 | -38,300,000 | -58,800,000 | -34,800,000 | -40,200,000 | -42,700,000 | ||||||||||||
free cash flows | 79,000,000 | 214,000,000 | 4,000,000 | 112,000,000 | -49,000,000 | 196,000,000 | -64,000,000 | 214,000,000 | -92,000,000 | 69,000,000 | 138,000,000 | 69,000,000 | 163,000,000 | 134,300,000 | 223,700,000 | 149,700,000 | 267,600,000 | 145,900,000 | 25,200,000 | -900,000 | 27,300,000 | 300,000 | 2,900,000 | 44,500,000 | 60,400,000 | 52,100,000 | 41,000,000 | ||||||||||||
cash flows used in investing activities: | |||||||||||||||||||||||||||||||||||||||
acquisition of property, equipment, and other productive assets | -57,000,000 | -74,000,000 | -94,000,000 | -84,000,000 | -138,000,000 | -168,000,000 | -149,000,000 | -148,000,000 | -123,000,000 | -154,000,000 | -338,900,000 | -149,600,000 | -303,500,000 | -152,200,000 | -73,500,000 | ||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 0 | 0 | 1,000,000 | 0 | 1,000,000 | 1,000,000 | 6,000,000 | 300,000 | 100,000 | 0 | 0 | 0 | -600,000 | |||||||||||||||||||||||||
proceeds from sale of subsidiary | 23,000,000 | ||||||||||||||||||||||||||||||||||||||
payment for investments | 1,000,000 | 0 | -1,000,000 | ||||||||||||||||||||||||||||||||||||
net cash from investing activities | -34,000,000 | -74,000,000 | -74,000,000 | -95,000,000 | -84,000,000 | -121,000,000 | -110,000,000 | -608,000,000 | -116,000,000 | -394,000,000 | -191,000,000 | -1,132,000,000 | -167,000,000 | -213,100,000 | -354,400,000 | -151,200,000 | |||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||
proceeds from borrowing | 115,000,000 | 90,000,000 | 550,000,000 | 75,000,000 | 1,096,000,000 | -2,600,000 | 1,109,100,000 | 0 | 0 | 0 | 0 | 322,400,000 | 75,000,000 | 0 | 0 | ||||||||||||||||||||||||
payments related to long-term obligations | -5,000,000 | -249,000,000 | -687,000,000 | -35,000,000 | -144,000,000 | -25,000,000 | -7,000,000 | -6,000,000 | -8,000,000 | -61,000,000 | -3,000,000 | -12,200,000 | -54,800,000 | -2,400,000 | -808,900,000 | -51,500,000 | -3,300,000 | -782,300,000 | -4,600,000 | -48,700,000 | -454,700,000 | -4,700,000 | -4,800,000 | -4,700,000 | -4,700,000 | -4,600,000 | -4,700,000 | -204,500,000 | -4,700,000 | -4,700,000 | -4,600,000 | -4,600,000 | -4,700,000 | -5,000,000 | -5,500,000 | -5,500,000 | -863,800,000 | ||
financing fees paid | 0 | 0 | -15,000,000 | -1,000,000 | 0 | 0 | 0 | 0 | 0 | -15,000,000 | -300,000 | -25,100,000 | 0 | 0 | 0 | ||||||||||||||||||||||||
cash received, in lieu of equity, for tax-withholding obligations | 1,000,000 | ||||||||||||||||||||||||||||||||||||||
exercise of stock options | 1,000,000 | 0 | 8,000,000 | 0 | 1,000,000 | 0 | 3,000,000 | 0 | 1,000,000 | 5,000,000 | 2,000,000 | 11,000,000 | 8,000,000 | 15,900,000 | |||||||||||||||||||||||||
other financing activities | -7,000,000 | -5,000,000 | -4,000,000 | -12,000,000 | 18,000,000 | 3,000,000 | 26,000,000 | 4,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 4,000,000 | 3,800,000 | 3,700,000 | ||||||||||||||||||||||||
net cash from financing activities | -10,000,000 | -10,000,000 | 0 | -14,000,000 | 98,000,000 | -51,000,000 | -25,000,000 | 523,000,000 | 74,000,000 | 1,000,000 | -3,000,000 | -49,000,000 | 1,082,000,000 | -17,300,000 | -7,200,000 | -7,800,000 | 419,400,000 | 263,000,000 | |||||||||||||||||||||
effect of foreign currency exchange on cash and cash equivalents | 29,000,000 | -5,000,000 | 17,000,000 | -15,000,000 | 9,000,000 | 32,000,000 | -34,000,000 | -7,000,000 | -8,000,000 | -5,000,000 | |||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 46,000,000 | -168,000,000 | 1,073,000,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 289,000,000 | 0 | 0 | 280,000,000 | 0 | 0 | 449,000,000 | 0 | 0 | 896,000,000 | |||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 335,000,000 | -67,000,000 | 20,000,000 | 209,000,000 | -190,000,000 | 161,000,000 | 281,000,000 | -63,000,000 | -1,120,000,000 | 1,969,000,000 | |||||||||||||||||||||||||||||
supplementary cash flow information: | |||||||||||||||||||||||||||||||||||||||
interest paid | 68,000,000 | 44,000,000 | 70,000,000 | 47,000,000 | 65,000,000 | 43,000,000 | 62,000,000 | 37,000,000 | 46,000,000 | 23,000,000 | 43,000,000 | 10,000,000 | 40,000,000 | 8,000,000 | 52,000,000 | 43,400,000 | 88,700,000 | 47,700,000 | 24,800,000 | 27,900,000 | 22,400,000 | 22,700,000 | 29,500,000 | 26,000,000 | 15,700,000 | 24,800,000 | 16,700,000 | 26,000,000 | 15,400,000 | 19,200,000 | 20,200,000 | 19,800,000 | 21,600,000 | 20,200,000 | 20,800,000 | 20,600,000 | 19,500,000 | 22,700,000 | 44,300,000 |
income taxes paid | 9,000,000 | -21,000,000 | 33,000,000 | 12,000,000 | 19,000,000 | 16,000,000 | 45,000,000 | 27,000,000 | 11,000,000 | 13,000,000 | 13,000,000 | 12,000,000 | 15,000,000 | 22,200,000 | 18,900,000 | 8,800,000 | 38,900,000 | 19,600,000 | 12,700,000 | 6,800,000 | 11,000,000 | 9,600,000 | 14,800,000 | 15,600,000 | 300,000 | 100,000 | 7,900,000 | 14,000,000 | 6,100,000 | 8,800,000 | 10,900,000 | 10,400,000 | 10,200,000 | 10,000,000 | 10,000,000 | 10,300,000 | 5,600,000 | 8,200,000 | 9,900,000 |
non-cash purchase of property, equipment, and other productive assets | 18,000,000 | -8,000,000 | 0 | 21,000,000 | |||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash from operations: | |||||||||||||||||||||||||||||||||||||||
amortization of debt financing costs | |||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges | 0 | 0 | 0 | 11,000,000 | |||||||||||||||||||||||||||||||||||
impairment charges and loss/gain on sale of assets | 2,000,000 | ||||||||||||||||||||||||||||||||||||||
benefit for deferred income taxes | -8,000,000 | -10,600,000 | 5,400,000 | 2,700,000 | |||||||||||||||||||||||||||||||||||
pension settlement charges | 0 | 9,000,000 | |||||||||||||||||||||||||||||||||||||
other operating activities | |||||||||||||||||||||||||||||||||||||||
decrease (increase) in trade receivables | |||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories | |||||||||||||||||||||||||||||||||||||||
increase in accounts payable | 71,000,000 | -37,000,000 | 9,000,000 | -6,000,000 | 13,400,000 | 13,400,000 | 29,900,000 | ||||||||||||||||||||||||||||||||
other assets/accrued liabilities, net - current and non-current | -15,600,000 | -60,500,000 | 33,300,000 | 37,000,000 | 0 | -23,600,000 | |||||||||||||||||||||||||||||||||
acquisition of property and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from maturity (purchases) of marketable securities | |||||||||||||||||||||||||||||||||||||||
settlement on sale of subsidiaries | 0 | -3,000,000 | |||||||||||||||||||||||||||||||||||||
payment for acquisitions, net of cash acquired | 0 | 0 | -166,000,000 | -13,000,000 | -994,000,000 | -26,000,000 | 100,000 | -14,800,000 | -379,700,000 | -10,700,000 | -10,700,000 | -1,163,500,000 | 0 | 0 | -127,500,000 | 0 | 0 | -84,200,000 | 1,200,000 | -86,900,000 | |||||||||||||||||||
proceeds from borrowings | 140,000,000 | 245,000,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||
payments related to financing obligations | |||||||||||||||||||||||||||||||||||||||
dividends paid | 0 | 0 | 0 | -4,000,000 | -4,300,000 | -13,000,000 | -8,100,000 | -28,100,000 | -20,000,000 | -11,900,000 | |||||||||||||||||||||||||||||
cash paid, in lieu of equity, for tax withholding obligation | |||||||||||||||||||||||||||||||||||||||
effect of foreign currency on cash | -20,300,000 | 9,400,000 | -600,000 | 9,100,000 | 6,000,000 | 7,900,000 | -9,900,000 | 900,000 | -2,600,000 | 0 | -2,600,000 | -1,300,000 | 2,100,000 | -4,800,000 | -3,300,000 | -13,600,000 | |||||||||||||||||||||||
net increase in cash and equivalents | |||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of period | 953,200,000 | 953,200,000 | 345,400,000 | 345,400,000 | 345,400,000 | 0 | 0 | 0 | 410,200,000 | 0 | 0 | 0 | 288,300,000 | 0 | 0 | 0 | 131,600,000 | 0 | 0 | 0 | 151,300,000 | 0 | 0 | 0 | 74,400,000 | ||||||||||||||
cash and equivalents at end of period | 833,100,000 | 1,007,000,000 | 608,400,000 | 188,900,000 | 243,400,000 | 117,500,000 | 20,000,000 | -58,200,000 | 266,100,000 | 18,700,000 | 62,000,000 | -271,900,000 | 601,400,000 | 47,100,000 | -14,600,000 | 123,700,000 | 132,100,000 | -2,300,000 | 18,400,000 | -35,900,000 | 151,400,000 | 35,200,000 | 32,000,000 | 20,900,000 | 63,200,000 | ||||||||||||||
supplementary disclosure of non-cash investing and financing activity: | |||||||||||||||||||||||||||||||||||||||
issuance of common stock from partial conversion of redeemable preferred stock | |||||||||||||||||||||||||||||||||||||||
non-cash purchase of property, equipment | |||||||||||||||||||||||||||||||||||||||
fiscal year ended june 30, 2024 | |||||||||||||||||||||||||||||||||||||||
manufacturing & commercial product supply | 124,400,000 | 89,900,000 | 217,600,000 | 245,000,000 | 242,000,000 | ||||||||||||||||||||||||||||||||||
development services & clinical supply | |||||||||||||||||||||||||||||||||||||||
total | 403,900,000 | 377,100,000 | 242,300,000 | 267,900,000 | 263,700,000 | ||||||||||||||||||||||||||||||||||
inter-segment revenue elimination | |||||||||||||||||||||||||||||||||||||||
combined net revenue | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||
non-cash foreign currency transaction gain | 0 | -3,800,000 | |||||||||||||||||||||||||||||||||||||
proceeds from maturity of marketable securities | -16,000,000 | 20,000,000 | |||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -67,000,000 | 20,000,000 | -71,000,000 | -190,000,000 | |||||||||||||||||||||||||||||||||||
non-cash foreign currency transaction loss | 2,000,000 | 9,000,000 | -26,000,000 | 27,000,000 | 2,500,000 | 5,500,000 | |||||||||||||||||||||||||||||||||
(payment) proceeds for investments | -1,000,000 | ||||||||||||||||||||||||||||||||||||||
financing-related charges | 0 | 0 | 4,000,000 | ||||||||||||||||||||||||||||||||||||
gain on derivative instrument | 0 | 0 | 0 | -2,000,000 | -16,000,000 | -1,400,000 | |||||||||||||||||||||||||||||||||
(settlement on) proceeds from sale of subsidiaries | 0 | ||||||||||||||||||||||||||||||||||||||
payment made for investments | 2,000,000 | -1,000,000 | 1,000,000 | -4,000,000 | -26,900,000 | -1,000,000 | -1,600,000 | -2,400,000 | -2,000,000 | -700,000 | -500,000 | ||||||||||||||||||||||||||||
proceeds from sale of common stock | 200,000 | 81,800,000 | 83,600,000 | 494,200,000 | 200,000 | -200,000 | 0 | 445,500,000 | 0 | 0 | |||||||||||||||||||||||||||||
net decrease in cash and equivalents | -120,100,000 | ||||||||||||||||||||||||||||||||||||||
note receivable from sale of blow-fill-seal business | |||||||||||||||||||||||||||||||||||||||
fiscal year ended june 30, 2023 | |||||||||||||||||||||||||||||||||||||||
(benefit from) benefit from deferred income taxes | -5,300,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from maturity of (purchase of) marketable securities | |||||||||||||||||||||||||||||||||||||||
cash paid, in lieu of equity, for tax-withholding obligations | 0 | -5,000,000 | -4,000,000 | -26,400,000 | -19,600,000 | -25,300,000 | -24,400,000 | -18,100,000 | -2,300,000 | -5,900,000 | -5,100,000 | ||||||||||||||||||||||||||||
proceeds from sale of marketable securities | 37,000,000 | 24,000,000 | |||||||||||||||||||||||||||||||||||||
proceeds from (payment for) investments | 3,000,000 | ||||||||||||||||||||||||||||||||||||||
cash received (paid), in lieu of equity, for tax-withholding obligations | 2,000,000 | ||||||||||||||||||||||||||||||||||||||
non-cash foreign currency transaction losses (gains) | |||||||||||||||||||||||||||||||||||||||
amortization and write-off of debt financing costs | 3,300,000 | 1,700,000 | 10,700,000 | 3,100,000 | 1,500,000 | 7,100,000 | 1,000,000 | 900,000 | 5,200,000 | 1,100,000 | |||||||||||||||||||||||||||||
asset impairments charges and gain/loss on sale of assets | |||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of subsidiary | 2,000,000 | ||||||||||||||||||||||||||||||||||||||
financing related charges | |||||||||||||||||||||||||||||||||||||||
increase in trade receivables | -184,800,000 | ||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment and other productive assets | -88,800,000 | -48,000,000 | -43,000,000 | -38,300,000 | -58,800,000 | -34,800,000 | -40,200,000 | -42,700,000 | -52,000,000 | -33,700,000 | -26,400,000 | -27,700,000 | -31,800,000 | -25,300,000 | -49,300,000 | -33,200,000 | -32,300,000 | -37,400,000 | -40,100,000 | -31,200,000 | |||||||||||||||||||
purchases of marketable securities | 5,000,000 | 2,900,000 | |||||||||||||||||||||||||||||||||||||
fiscal year ended june 30, 2022 | |||||||||||||||||||||||||||||||||||||||
development services | 279,500,000 | 287,200,000 | 24,700,000 | 22,900,000 | 21,700,000 | ||||||||||||||||||||||||||||||||||
clinical supply services | |||||||||||||||||||||||||||||||||||||||
impairments charges and gain on sale of assets | 2,000,000 | ||||||||||||||||||||||||||||||||||||||
impairments charges and (gain) loss on sale of assets | 3,000,000 | ||||||||||||||||||||||||||||||||||||||
net change in other borrowings | 400,000 | 1,500,000 | -3,900,000 | -45,200,000 | -5,900,000 | -2,500,000 | -1,900,000 | -1,600,000 | -400,000 | -4,500,000 | -500,000 | -2,000,000 | 1,100,000 | -1,700,000 | 100,000 | -300,000 | -1,300,000 | -4,300,000 | |||||||||||||||||||||
non-cash foreign currency transaction (gains) losses | |||||||||||||||||||||||||||||||||||||||
asset impairments charges and (gain) loss on sale of assets | 2,400,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of subsidiaries | 200,000 | 20,800,000 | 20,800,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||
proceeds from sale of preferred stock | |||||||||||||||||||||||||||||||||||||||
fiscal year ended june 30, 2021 | |||||||||||||||||||||||||||||||||||||||
(gain) loss on derivative instrument | |||||||||||||||||||||||||||||||||||||||
prepayment for pending business acquisition | -55,100,000 | ||||||||||||||||||||||||||||||||||||||
effect of foreign currency exchange on cash | 17,800,000 | 5,700,000 | -10,500,000 | -1,400,000 | -6,500,000 | 2,300,000 | -3,500,000 | -700,000 | |||||||||||||||||||||||||||||||
three months ended december 31, 2020 | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile earnings from operations to net cash from operations: | |||||||||||||||||||||||||||||||||||||||
asset impairments charges and /loss on sale of assets | 1,800,000 | 2,100,000 | 1,500,000 | ||||||||||||||||||||||||||||||||||||
(gain) / loss on derivative instrument | -9,000,000 | ||||||||||||||||||||||||||||||||||||||
equity compensation | 18,700,000 | 35,500,000 | 26,900,000 | 16,600,000 | 6,100,000 | 5,600,000 | 8,500,000 | 7,000,000 | 4,500,000 | 4,600,000 | 4,900,000 | 6,900,000 | 2,300,000 | 3,400,000 | 2,600,000 | 2,500,000 | 2,600,000 | 2,100,000 | 2,800,000 | 1,500,000 | |||||||||||||||||||
(increase)/decrease in inventories | -65,400,000 | ||||||||||||||||||||||||||||||||||||||
increase/(decrease) in accounts payable | 6,600,000 | -47,300,000 | 17,200,000 | 7,000,000 | -18,300,000 | 17,000,000 | 15,700,000 | -2,400,000 | 2,000,000 | 22,300,000 | 2,200,000 | -13,400,000 | -1,200,000 | 14,800,000 | 1,200,000 | 3,800,000 | 1,600,000 | 2,300,000 | 7,500,000 | 4,800,000 | -26,300,000 | ||||||||||||||||||
net cash provided by/(used in) financing activities | 49,600,000 | -7,300,000 | 109,800,000 | 65,900,000 | |||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and equivalents | 53,800,000 | 263,000,000 | -156,500,000 | -102,000,000 | 117,500,000 | 20,000,000 | -58,200,000 | -144,100,000 | 18,700,000 | 62,000,000 | -271,900,000 | 313,100,000 | 47,100,000 | -14,600,000 | 123,700,000 | 500,000 | -2,300,000 | 18,400,000 | -35,900,000 | 100,000 | 35,200,000 | 32,000,000 | 20,900,000 | -11,200,000 | |||||||||||||||
three months ended september 30, 2020 | |||||||||||||||||||||||||||||||||||||||
non-cash foreign currency transaction (gains)/losses | |||||||||||||||||||||||||||||||||||||||
asset impairments charges and (gain)/loss on sale of assets | -200,000 | 2,400,000 | -100,000 | -100,000 | 2,900,000 | ||||||||||||||||||||||||||||||||||
reclassification of financing fees paid | 0 | 0 | |||||||||||||||||||||||||||||||||||||
(gain)/loss on derivative instrument | 8,900,000 | ||||||||||||||||||||||||||||||||||||||
provision/(benefit) for deferred income taxes | -600,000 | -14,400,000 | -600,000 | -1,300,000 | 1,200,000 | -4,900,000 | 4,700,000 | 37,400,000 | -1,800,000 | -2,100,000 | -100,000 | 5,000,000 | -4,100,000 | -18,700,000 | 2,900,000 | 1,700,000 | -1,200,000 | -93,700,000 | -1,300,000 | -18,000,000 | -7,700,000 | ||||||||||||||||||
(increase) in trade receivables | |||||||||||||||||||||||||||||||||||||||
(increase) in inventories | |||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -664,800,000 | -199,200,000 | -84,900,000 | -1,252,700,000 | -48,900,000 | -43,000,000 | -165,800,000 | -58,800,000 | -34,800,000 | -783,000,000 | -42,700,000 | ||||||||||||||||||||||||||||
fiscal year ended june 30, 2020 | |||||||||||||||||||||||||||||||||||||||
call premium on debt redemption | 10,000,000 | ||||||||||||||||||||||||||||||||||||||
loss on derivative instrument | 24,900,000 | ||||||||||||||||||||||||||||||||||||||
decrease/(increase) in trade receivables | -15,500,000 | 34,100,000 | -29,700,000 | -70,600,000 | 73,700,000 | -71,000,000 | 17,600,000 | 87,000,000 | -15,100,000 | -2,500,000 | 43,900,000 | -9,000,000 | -30,000,000 | 59,700,000 | -52,100,000 | -5,200,000 | -12,200,000 | 62,000,000 | |||||||||||||||||||||
decrease/(increase) in inventories | -54,700,000 | -11,600,000 | 200,000 | -17,100,000 | -5,000,000 | -21,000,000 | -7,300,000 | -2,300,000 | -1,500,000 | -16,400,000 | -7,300,000 | -16,000,000 | -20,400,000 | 10,700,000 | -4,700,000 | -11,100,000 | -14,100,000 | ||||||||||||||||||||||
net cash (used in)/provided by financing activities | 670,700,000 | -101,800,000 | -35,800,000 | -8,700,000 | -55,000,000 | -18,800,000 | -3,700,000 | -6,200,000 | -10,600,000 | -10,300,000 | -12,500,000 | -13,600,000 | 135,700,000 | 86,900,000 | |||||||||||||||||||||||||
three months ended march 31, 2020 | |||||||||||||||||||||||||||||||||||||||
three months ended december 31, 2019 | |||||||||||||||||||||||||||||||||||||||
net earnings/ | 100,000 | -2,900,000 | 49,000,000 | -14,400,000 | 8,900,000 | 153,400,000 | 30,800,000 | 46,000,000 | -19,900,000 | ||||||||||||||||||||||||||||||
non-cash foreign currency transaction (gain)/loss | -100,000 | -4,900,000 | 1,200,000 | 2,000,000 | 7,200,000 | -1,200,000 | 8,300,000 | 9,100,000 | -2,700,000 | -700,000 | -1,600,000 | -3,500,000 | -100,000 | -2,400,000 | -1,200,000 | -11,200,000 | |||||||||||||||||||||||
three months ended september 30, 2019 | |||||||||||||||||||||||||||||||||||||||
net revenue | -5,500,000 | ||||||||||||||||||||||||||||||||||||||
cost of sales | -2,800,000 | ||||||||||||||||||||||||||||||||||||||
gross margin | -2,700,000 | ||||||||||||||||||||||||||||||||||||||
earnings from operations before income taxes | |||||||||||||||||||||||||||||||||||||||
income tax expense | 8,600,000 | ||||||||||||||||||||||||||||||||||||||
other assets/accrued liabilities, net — current and non-current | -700,000 | -2,200,000 | -55,800,000 | ||||||||||||||||||||||||||||||||||||
earnings from continuing operations before income taxes | -8,700,000 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile earnings/(loss) from operations to net cash from operations: | |||||||||||||||||||||||||||||||||||||||
1. | |||||||||||||||||||||||||||||||||||||||
adjustments to reconcile earnings from continued operations to net cash from operations: | |||||||||||||||||||||||||||||||||||||||
(increase)/decrease in trade receivables | |||||||||||||||||||||||||||||||||||||||
purchase of redeemable non-controlling interest shares | |||||||||||||||||||||||||||||||||||||||
asset impairments and (gain)/loss on sale of assets | 200,000 | 1,800,000 | 1,900,000 | -300,000 | -100,000 | 1,200,000 | 900,000 | 300,000 | |||||||||||||||||||||||||||||||
amortization and write off of debt financing costs | 1,200,000 | 1,300,000 | 1,200,000 | 1,300,000 | 3,200,000 | 1,100,000 | 1,300,000 | 1,100,000 | 1,200,000 | 1,100,000 | 1,200,000 | 1,000,000 | 1,400,000 | 12,400,000 | |||||||||||||||||||||||||
cash paid, in lieu of equity, for tax withholding obligations | -4,000,000 | -8,400,000 | -2,300,000 | -400,000 | -100,000 | -2,400,000 | 0 | -5,600,000 | |||||||||||||||||||||||||||||||
equity offering, sale of common stock | 277,800,000 | ||||||||||||||||||||||||||||||||||||||
net earnings/(loss) from discontinued operations | -100,000 | 0 | -200,000 | 400,000 | |||||||||||||||||||||||||||||||||||
earnings from continuing operations | 4,600,000 | 61,900,000 | 9,800,000 | ||||||||||||||||||||||||||||||||||||
adjustments to reconcile (loss)/earnings from continued operations to net cash from operations: | |||||||||||||||||||||||||||||||||||||||
impairments charges and (gain)/loss on sale of assets | |||||||||||||||||||||||||||||||||||||||
non-cash gain on acquisition | 1,300,000 | 0 | -3,200,000 | -7,000,000 | |||||||||||||||||||||||||||||||||||
call premium and financing fees paid | |||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) operating activities from continuing operations | 48,300,000 | 33,900,000 | 49,900,000 | 26,600,000 | 44,900,000 | 77,200,000 | 94,300,000 | 40,400,000 | -40,200,000 | ||||||||||||||||||||||||||||||
net cash provided by/(used in) operating activities from discontinued operations | -100,000 | 0 | -200,000 | 400,000 | |||||||||||||||||||||||||||||||||||
net cash provided by/(used in) operating activities | 47,700,000 | 48,300,000 | 33,900,000 | 49,900,000 | 26,600,000 | 44,900,000 | 77,100,000 | 94,300,000 | 40,200,000 | -39,800,000 | |||||||||||||||||||||||||||||
payment for acquisitions | 800,000 | -6,500,000 | -111,600,000 | -13,500,000 | |||||||||||||||||||||||||||||||||||
net cash provided by/(used in) investing activities | -23,900,000 | -114,600,000 | -29,900,000 | -25,300,000 | -49,300,000 | -33,200,000 | -31,500,000 | -43,900,000 | -151,700,000 | -44,700,000 | |||||||||||||||||||||||||||||
purchase of redeemable noncontrolling interest shares | 0 | 0 | |||||||||||||||||||||||||||||||||||||
equity contribution | |||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by investing activities | |||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) investing activities from continuing operations | -33,200,000 | -31,500,000 | -43,900,000 | -151,700,000 | -44,700,000 | ||||||||||||||||||||||||||||||||||
net cash provided by/(used in) investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities from continuing operations | -10,300,000 | -12,500,000 | -13,600,000 | 135,700,000 | 86,900,000 | ||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||
reclassification of call premium payments and financing fees paid | 0 | 2,800,000 | 9,800,000 | ||||||||||||||||||||||||||||||||||||
other accrued liabilities and operating items | 13,800,000 | -5,100,000 | -44,800,000 | 12,700,000 | 29,500,000 | -16,100,000 | -76,000,000 | ||||||||||||||||||||||||||||||||
net change in short-term borrowings | 800,000 | -1,200,000 | -5,700,000 | 11,700,000 | |||||||||||||||||||||||||||||||||||
equity contribution/ | 0 | 0 | 948,800,000 | ||||||||||||||||||||||||||||||||||||
earnings/(loss) from continuing operations | 8,900,000 | 153,500,000 | 30,800,000 | 46,200,000 | -20,300,000 | ||||||||||||||||||||||||||||||||||
share settlement | |||||||||||||||||||||||||||||||||||||||
balance at june 30, 2014 | 0 | 891,800,000 | |||||||||||||||||||||||||||||||||||||
additions/ | |||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments | -29,200,000 | -32,000,000 | |||||||||||||||||||||||||||||||||||||
balance at december 31, 2014 | |||||||||||||||||||||||||||||||||||||||
balance at september 30, 2014 | 859,800,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from insurance related to long lived assets | |||||||||||||||||||||||||||||||||||||||
payments related to revolver credit facility fees | |||||||||||||||||||||||||||||||||||||||
distribution to noncontrolling interest holder |
